prefer steps showed on excel please

Maslyn Manufacturing has projected sales of $148.8 million next year. Costs are expected to be $82.9 million, and net investment is expected to be $16.9 million. Each of these values is expected to grow at 15 percent the following year, with the growth rate declining by 2 percent per year until the growth rate reaches 7 percent, where it is expected to remain indefinitely. There are 7.4 million shares of stock outstanding and investors require a return of 14 percent on the company's stock. The corporate tax rate is 34 percent. edfoe a. What is your estimate of the current stock price? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Share price b. Suppose instead that you estimate the terminal value of the company using a PE multiple. The industry PE multiple is 10. What is your new estimate of the company's stock price? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Share price